Flat
W5
2 beds
1 bath
Balmain Close, London W5
London, England · W5
View property listing
Initial Investment
£152,982First YearProfit From Rental Income
£14,346
↗ 9%After 5 Years
Change In Property Value
£48,512
↗ 10%After 5 Years
Return On Investment
41%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,836 | £26,224 | £26,879 | £27,551 | £28,378 | £134,867 |
| Total Expenses | £23,229 | £23,314 | £23,422 | £23,533 | £23,659 | £117,156 |
| Profit Before Tax | £2,607 | £2,910 | £3,457 | £4,018 | £4,719 | £17,711 |
| Profit After Tax | £2,112 | £2,357 | £2,800 | £3,254 | £3,822 | £14,346 |
| Change In Property Value | £5 | £5 | £9,399 | £16,778 | £22,326 | £48,512 |
| Net Return | £2,116 | £2,362 | £12,199 | £20,032 | £26,149 | £62,858 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change